Dongyang Steel Pipe Co Ltd
KRX:008970
Cash Flow Statement
Cash Flow Statement
Dongyang Steel Pipe Co Ltd
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6 015
|
5 307
|
7 133
|
6 348
|
4 036
|
396
|
2 048
|
1 532
|
2 587
|
217
|
(946)
|
(1 362)
|
(8 760)
|
(10 491)
|
(9 844)
|
(12 600)
|
(12 392)
|
(6 991)
|
(8 959)
|
(5 823)
|
2 320
|
(2 014)
|
(3 472)
|
(7 712)
|
(14 653)
|
(13 283)
|
(12 087)
|
(9 088)
|
(30 608)
|
(31 270)
|
(30 705)
|
(30 026)
|
(6 578)
|
(5 185)
|
(3 835)
|
(1 931)
|
1 779
|
4 423
|
6 769
|
8 047
|
7 039
|
5 692
|
(149)
|
(3 916)
|
(3 773)
|
(4 008)
|
(307)
|
3 195
|
3 971
|
502
|
(676)
|
(2 522)
|
(1 560)
|
1 836
|
(19 378)
|
(18 314)
|
(19 644)
|
(21 303)
|
1 964
|
(767)
|
|
| Depreciation & Amortization |
1 325
|
1 142
|
1 137
|
1 134
|
1 202
|
1 635
|
3 271
|
4 910
|
6 866
|
7 196
|
7 481
|
7 770
|
7 744
|
7 688
|
7 657
|
7 606
|
7 545
|
7 483
|
7 440
|
7 407
|
7 357
|
7 327
|
7 319
|
7 316
|
7 327
|
7 291
|
7 217
|
7 140
|
7 060
|
7 014
|
6 987
|
6 958
|
6 918
|
6 887
|
6 842
|
6 815
|
6 894
|
6 923
|
6 917
|
6 870
|
6 338
|
6 237
|
6 221
|
6 324
|
6 957
|
7 152
|
7 293
|
7 325
|
7 196
|
7 051
|
6 978
|
6 821
|
6 737
|
6 685
|
6 519
|
6 450
|
6 350
|
6 168
|
6 080
|
5 997
|
|
| Other Non-Cash Items |
621
|
716
|
(103)
|
(97)
|
(42)
|
735
|
1 505
|
1 945
|
2 100
|
2 762
|
2 638
|
1 721
|
4 511
|
3 649
|
3 186
|
6 303
|
10 141
|
10 865
|
11 775
|
9 926
|
3 187
|
2 878
|
2 280
|
3 827
|
6 449
|
6 086
|
6 075
|
4 395
|
24 870
|
24 291
|
22 961
|
22 685
|
1 850
|
1 812
|
3 170
|
3 238
|
2 312
|
2 641
|
2 772
|
2 912
|
2 070
|
1 536
|
1 209
|
495
|
1 503
|
2 799
|
4 418
|
5 389
|
5 449
|
6 883
|
5 344
|
5 434
|
4 393
|
3 544
|
16 992
|
16 546
|
18 216
|
18 104
|
2 543
|
4 367
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
26
|
585
|
661
|
709
|
0
|
382
|
291
|
244
|
244
|
(15)
|
0
|
1
|
1
|
1
|
3
|
(14)
|
127
|
103
|
101
|
121
|
(18)
|
(6)
|
(5)
|
(6)
|
36
|
43
|
56
|
59
|
25
|
(23)
|
(37)
|
(30)
|
(33)
|
147
|
209
|
197
|
194
|
69
|
20
|
333
|
332
|
316
|
412
|
100
|
104
|
264
|
158
|
157
|
154
|
(11)
|
75
|
119
|
142
|
118
|
53
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
501
|
1 019
|
1 318
|
2 177
|
2 315
|
2 364
|
2 604
|
2 334
|
2 245
|
2 349
|
2 201
|
2 486
|
2 422
|
2 361
|
2 157
|
1 959
|
1 898
|
1 697
|
1 896
|
1 625
|
1 581
|
1 578
|
1 562
|
1 563
|
1 622
|
1 588
|
1 623
|
1 691
|
1 534
|
1 491
|
1 410
|
1 409
|
1 442
|
1 459
|
1 353
|
1 125
|
1 019
|
871
|
864
|
1 072
|
1 367
|
1 730
|
2 067
|
2 492
|
2 760
|
2 784
|
2 885
|
2 716
|
2 481
|
2 431
|
2 401
|
2 253
|
2 277
|
2 277
|
2 168
|
|
| Change in Working Capital |
(2 618)
|
(5 547)
|
4 887
|
1 912
|
(1 293)
|
(7 301)
|
(1 001)
|
(1 540)
|
(16 895)
|
1 286
|
(7 722)
|
(12 752)
|
13 599
|
(7 894)
|
(18 532)
|
(6 281)
|
(19 132)
|
(4 947)
|
2 760
|
(2 939)
|
(8 589)
|
(7 833)
|
(3 301)
|
(250)
|
7 716
|
1 963
|
834
|
(809)
|
(5 894)
|
(890)
|
(4 593)
|
(5 930)
|
(715)
|
(16 256)
|
(23 820)
|
(28 368)
|
(33 715)
|
(13 433)
|
(5 323)
|
8 753
|
4 819
|
(1 661)
|
6 305
|
(20 239)
|
(37 482)
|
(28 738)
|
(39 245)
|
(27 410)
|
7 095
|
(10 598)
|
(18 973)
|
(30 391)
|
(20 162)
|
(27 086)
|
10 345
|
33 105
|
27 987
|
26 101
|
2 546
|
(7 783)
|
|
| Cash from Operating Activities |
5 342
N/A
|
1 733
-68%
|
13 076
+655%
|
9 307
-29%
|
3 903
-58%
|
(4 536)
N/A
|
5 823
N/A
|
6 847
+18%
|
(5 342)
N/A
|
11 463
N/A
|
1 451
-87%
|
(4 623)
N/A
|
17 095
N/A
|
(7 048)
N/A
|
(17 531)
-149%
|
(4 971)
+72%
|
(13 838)
-178%
|
6 410
N/A
|
13 015
+103%
|
8 572
-34%
|
4 276
-50%
|
359
-92%
|
2 827
+687%
|
3 182
+13%
|
6 840
+115%
|
2 058
-70%
|
2 041
-1%
|
1 637
-20%
|
(4 572)
N/A
|
(855)
+81%
|
(5 350)
-526%
|
(6 312)
-18%
|
1 476
N/A
|
(12 742)
N/A
|
(17 644)
-38%
|
(20 246)
-15%
|
(22 729)
-12%
|
556
N/A
|
11 138
+1 903%
|
26 585
+139%
|
20 266
-24%
|
11 803
-42%
|
13 585
+15%
|
(17 337)
N/A
|
(32 795)
-89%
|
(22 795)
+30%
|
(27 841)
-22%
|
(11 501)
+59%
|
23 711
N/A
|
3 839
-84%
|
(7 326)
N/A
|
(20 659)
-182%
|
(10 591)
+49%
|
(15 020)
-42%
|
14 478
N/A
|
37 787
+161%
|
32 908
-13%
|
29 070
-12%
|
13 133
-55%
|
1 815
-86%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(151)
|
(433)
|
(5 177)
|
(5 743)
|
(7 110)
|
(3 612)
|
(9 824)
|
(18 541)
|
(24 316)
|
(21 056)
|
(15 229)
|
(7 153)
|
(1 617)
|
(1 917)
|
(1 832)
|
(1 785)
|
(1 920)
|
(2 262)
|
(2 111)
|
(1 952)
|
(1 776)
|
(1 038)
|
(1 696)
|
(1 588)
|
(1 802)
|
(1 541)
|
(918)
|
(686)
|
(426)
|
(521)
|
(393)
|
(674)
|
(917)
|
(2 158)
|
(2 193)
|
(3 881)
|
(5 025)
|
(5 343)
|
(5 392)
|
(4 303)
|
(4 832)
|
(4 772)
|
(6 127)
|
(6 323)
|
(5 829)
|
(4 531)
|
(3 442)
|
(2 942)
|
(3 101)
|
(3 160)
|
(3 998)
|
(3 706)
|
(2 653)
|
(2 515)
|
(1 535)
|
(5 640)
|
(11 223)
|
(13 876)
|
(16 143)
|
(13 305)
|
|
| Other Items |
54
|
3 185
|
566
|
1 194
|
(4 473)
|
4 104
|
4 487
|
3 469
|
4 018
|
(833)
|
(206)
|
(692)
|
(663)
|
479
|
(1 797)
|
880
|
336
|
110
|
2 243
|
(146)
|
2 989
|
3 824
|
3 208
|
5 610
|
914
|
2 239
|
2 160
|
769
|
1 304
|
963
|
681
|
902
|
(10 574)
|
(3 779)
|
(6 226)
|
(8 202)
|
2 402
|
(3 533)
|
(996)
|
870
|
2 907
|
718
|
(179)
|
1 081
|
299
|
(705)
|
1 102
|
(3 796)
|
(3 285)
|
(14 036)
|
(1 102)
|
2 661
|
2 704
|
12 330
|
(6 182)
|
(4 810)
|
(7 771)
|
(13 372)
|
4 341
|
(3 711)
|
|
| Cash from Investing Activities |
(96)
N/A
|
2 753
N/A
|
(4 608)
N/A
|
(4 548)
+1%
|
(11 583)
-155%
|
493
N/A
|
(5 337)
N/A
|
(15 072)
-182%
|
(20 298)
-35%
|
(21 890)
-8%
|
(15 435)
+29%
|
(7 845)
+49%
|
(2 280)
+71%
|
(1 438)
+37%
|
(3 629)
-152%
|
(905)
+75%
|
(1 584)
-75%
|
(2 152)
-36%
|
133
N/A
|
(2 098)
N/A
|
1 213
N/A
|
2 786
+130%
|
1 511
-46%
|
4 022
+166%
|
(888)
N/A
|
699
N/A
|
1 243
+78%
|
84
-93%
|
878
+945%
|
441
-50%
|
286
-35%
|
227
-21%
|
(11 491)
N/A
|
(5 937)
+48%
|
(8 418)
-42%
|
(12 084)
-44%
|
(2 624)
+78%
|
(8 877)
-238%
|
(6 389)
+28%
|
(3 433)
+46%
|
(1 925)
+44%
|
(4 054)
-111%
|
(6 306)
-56%
|
(5 241)
+17%
|
(5 530)
-5%
|
(5 235)
+5%
|
(2 340)
+55%
|
(6 738)
-188%
|
(6 386)
+5%
|
(17 196)
-169%
|
(5 100)
+70%
|
(1 045)
+80%
|
51
N/A
|
9 814
+19 213%
|
(7 717)
N/A
|
(10 449)
-35%
|
(18 994)
-82%
|
(27 248)
-43%
|
(11 802)
+57%
|
(17 016)
-44%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1 366)
|
0
|
0
|
3 531
|
3 531
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32 826
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
|
| Net Issuance of Debt |
(150)
|
(5 565)
|
(2 932)
|
(3 809)
|
(2 613)
|
4 243
|
4 121
|
14 383
|
24 409
|
17 014
|
7 467
|
8 783
|
(3 207)
|
4 265
|
20 029
|
501
|
2 747
|
(9 302)
|
(12 936)
|
(5 757)
|
(991)
|
98
|
(2 752)
|
(1 873)
|
(8 446)
|
(4 949)
|
(4 256)
|
(7 592)
|
5 864
|
4 048
|
4 938
|
7 995
|
(9 522)
|
(6 981)
|
(6 688)
|
(1 851)
|
7 850
|
(1 810)
|
(1 408)
|
(8 653)
|
(13 378)
|
(2 380)
|
(4 279)
|
7 901
|
33 420
|
24 341
|
23 890
|
19 259
|
(13 314)
|
19 144
|
24 071
|
21 374
|
13 293
|
(121)
|
(5 096)
|
(1 444)
|
7 863
|
5 473
|
6 228
|
1 073
|
|
| Other |
(940)
|
0
|
0
|
0
|
(609)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(91)
|
0
|
0
|
|
| Cash from Financing Activities |
(2 456)
N/A
|
(6 931)
-182%
|
(2 932)
+58%
|
(278)
+91%
|
309
N/A
|
4 243
+1 273%
|
4 121
-3%
|
14 383
+249%
|
24 408
+70%
|
17 013
-30%
|
7 466
-56%
|
8 782
+18%
|
(3 207)
N/A
|
4 265
N/A
|
20 029
+370%
|
501
-97%
|
2 747
+448%
|
(9 302)
N/A
|
(12 936)
-39%
|
(5 757)
+55%
|
(1 102)
+81%
|
(13)
+99%
|
(2 863)
-21 923%
|
(1 984)
+31%
|
(8 446)
-326%
|
(4 949)
+41%
|
(4 256)
+14%
|
(7 592)
-78%
|
5 864
N/A
|
4 048
-31%
|
4 938
+22%
|
7 995
+62%
|
23 304
+191%
|
25 845
+11%
|
26 138
+1%
|
30 975
+19%
|
7 850
-75%
|
(1 810)
N/A
|
(1 408)
+22%
|
(8 653)
-515%
|
(13 378)
-55%
|
(2 380)
+82%
|
(4 279)
-80%
|
7 901
N/A
|
33 420
+323%
|
24 341
-27%
|
23 890
-2%
|
19 259
-19%
|
(13 314)
N/A
|
19 144
N/A
|
24 071
+26%
|
21 374
-11%
|
13 293
-38%
|
(121)
N/A
|
(5 096)
-4 116%
|
(1 444)
+72%
|
7 863
N/A
|
5 383
-32%
|
6 228
+16%
|
1 039
-83%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
4
|
(27)
|
(32)
|
0
|
(7)
|
27
|
1
|
(69)
|
(114)
|
(69)
|
(39)
|
0
|
39
|
0
|
1
|
(46)
|
(99)
|
(45)
|
(161)
|
9
|
67
|
6
|
122
|
(128)
|
(138)
|
(118)
|
(133)
|
(17)
|
(1)
|
(33)
|
(28)
|
(2)
|
5
|
(20)
|
(210)
|
(236)
|
(240)
|
(212)
|
(10)
|
0
|
(13)
|
2
|
(1)
|
(315)
|
(292)
|
(314)
|
(316)
|
(1)
|
9
|
(2)
|
(3)
|
17
|
(8)
|
(33)
|
20
|
|
| Net Change in Cash |
2 790
N/A
|
(2 445)
N/A
|
5 536
N/A
|
4 481
-19%
|
(7 371)
N/A
|
204
N/A
|
4 580
+2 145%
|
6 126
+34%
|
(1 232)
N/A
|
6 579
N/A
|
(6 491)
N/A
|
(3 685)
+43%
|
11 539
N/A
|
(4 335)
N/A
|
(1 200)
+72%
|
(5 414)
-351%
|
(12 675)
-134%
|
(5 005)
+61%
|
212
N/A
|
718
+239%
|
4 341
+505%
|
3 033
-30%
|
1 430
-53%
|
5 059
+254%
|
(2 485)
N/A
|
(2 125)
+14%
|
(966)
+55%
|
(5 749)
-495%
|
2 042
N/A
|
3 496
+71%
|
(244)
N/A
|
1 777
N/A
|
13 272
+647%
|
7 165
-46%
|
43
-99%
|
(1 383)
N/A
|
(17 505)
-1 166%
|
(10 126)
+42%
|
3 321
N/A
|
14 289
+330%
|
4 727
-67%
|
5 129
+9%
|
2 788
-46%
|
(14 688)
N/A
|
(4 904)
+67%
|
(3 703)
+25%
|
(6 289)
-70%
|
1 020
N/A
|
3 697
+262%
|
5 495
+49%
|
11 331
+106%
|
(646)
N/A
|
2 752
N/A
|
(5 318)
N/A
|
1 662
N/A
|
25 891
+1 458%
|
21 793
-16%
|
7 198
-67%
|
7 527
+5%
|
(14 143)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5 191
N/A
|
1 300
-75%
|
7 899
+508%
|
3 564
-55%
|
(3 207)
N/A
|
(8 148)
-154%
|
(4 001)
+51%
|
(11 694)
-192%
|
(29 658)
-154%
|
(9 593)
+68%
|
(13 778)
-44%
|
(11 776)
+15%
|
15 478
N/A
|
(8 965)
N/A
|
(19 363)
-116%
|
(6 756)
+65%
|
(15 758)
-133%
|
4 148
N/A
|
10 904
+163%
|
6 620
-39%
|
2 500
-62%
|
(679)
N/A
|
1 131
N/A
|
1 594
+41%
|
5 038
+216%
|
517
-90%
|
1 123
+117%
|
951
-15%
|
(4 998)
N/A
|
(1 376)
+72%
|
(5 743)
-317%
|
(6 986)
-22%
|
559
N/A
|
(14 900)
N/A
|
(19 837)
-33%
|
(24 127)
-22%
|
(27 754)
-15%
|
(4 787)
+83%
|
5 746
N/A
|
22 282
+288%
|
15 434
-31%
|
7 031
-54%
|
7 458
+6%
|
(23 660)
N/A
|
(38 624)
-63%
|
(27 325)
+29%
|
(31 283)
-14%
|
(14 443)
+54%
|
20 610
N/A
|
679
-97%
|
(11 324)
N/A
|
(24 364)
-115%
|
(13 244)
+46%
|
(17 535)
-32%
|
12 943
N/A
|
32 147
+148%
|
21 685
-33%
|
15 194
-30%
|
(3 010)
N/A
|
(11 490)
-282%
|
|